CHOPSTIX RESTAURANT AS

1473 LØRENSKOG

Finances

Share Ownership

Return on Equity

94,1 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 733 000	13 943 000	12 551 000	16 348 000
Net Income	574 000	1 503 000	928 000	2 338 000
Total Assets	2 323 000	3 773 000	2 738 000	7 058 000
Total Equity	610 000	1 535 000	1 002 000	4 675 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 733 000	13 943 000	12 551 000	16 348 000
Expenditure	12 989 000	12 014 000	11 359 000	13 338 000
Operating Profit	743 000	1 929 000	1 191 000	3 010 000
Financial Income	2 000	1 000	5 000	5 000
Financial Costs	2 000	1 000	1 000	6 000
Financial Balance	0	0	4 000	−1 000
Earnings Before Tax	743 000	1 929 000	1 195 000	3 009 000
Tax	169 000	426 000	267 000	671 000
Net Income	574 000	1 503 000	928 000	2 338 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	429 000	259 000	194 000	242 000
Total Current Assets	1 894 000	3 514 000	2 544 000	6 815 000
Total Assets	2 323 000	3 773 000	2 738 000	7 058 000
Total Retained Equity	580 000	1 505 000	972 000	4 645 000
Total Equity	610 000	1 535 000	1 002 000	4 675 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 713 000	2 238 000	1 735 000	2 383 000
Total Equity and Debt	2 323 000	3 773 000	2 738 000	7 058 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 733 000	13 943 000	12 421 000	16 348 000
Other Income	0	0	129 000	0
Revenue	13 733 000	13 943 000	12 551 000	16 348 000
Cost of Goods Sold	3 329 000	2 939 000	2 877 000	4 081 000
Salary Costs	6 876 000	6 316 000	6 020 000	6 130 000
Depreciation	117 000	65 000	48 000	61 000
Impairment	0	0	0	0
Expenditure	12 989 000	12 014 000	11 359 000	13 338 000
Operating Profit	743 000	1 929 000	1 191 000	3 010 000
Financial Income	2 000	1 000	5 000	5 000
Financial Costs	2 000	1 000	1 000	6 000
Financial Balance	0	0	4 000	−1 000
Dividends	1 500 000	970 000	4 600 000	900 000
Net Income	574 000	1 503 000	928 000	2 338 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	429 000	259 000	194 000	242 000
Total Tangible Assets	429 000	259 000	194 000	242 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	429 000	259 000	194 000	242 000
Stock	237 000	258 000	41 000	40 000
Total Investments	0	0	0	0
Cash, Bank	1 597 000	3 170 000	2 012 000	6 664 000
Total Current Assets	1 894 000	3 514 000	2 544 000	6 815 000
Total Assets	2 323 000	3 773 000	2 738 000	7 058 000
Total Equity	610 000	1 535 000	1 002 000	4 675 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	395 000	282 000	420 000	338 000
Unpaid Taxes	560 000	658 000	506 000	611 000
Dividends	1 500 000	970 000	4 600 000	900 000
Other Current Debt	589 000	872 000	542 000	763 000
Total Current Debt	1 713 000	2 238 000	1 735 000	2 383 000
Total Equity and Debt	2 323 000	3 773 000	2 738 000	7 058 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,1 %	97,92 %	92,61 %	50,01 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,41 %	13,83 %	9,49 %	18,41 %
Current Ratio	1,11	1,57	1,47	2,86
Quick Ratio	1,28	1,77	1,5	2,91
Equity Ratio	0,26	0,41	0,37	0,66
Gross Profit Margin	75,76 %	78,92 %	77,08 %	75,04 %